Frog Cellsat Limited (NSE:FROG)
India · Delayed Price · Currency is INR 132.40
+3.70 (2.87%)
Feb 19, 2026, 3:24 PM IST
Frog Cellsat Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Other Revenue | - | 0 | - | -0 | - |
| 2,194 | 1,577 | 1,352 | 1,330 | 1,209 | |
Revenue Growth (YoY) | 39.09% | 16.68% | 1.67% | 9.96% | 38.96% |
Cost of Revenue | 1,252 | 904.13 | 689.53 | 794 | 795.21 |
Gross Profit | 941.74 | 673.2 | 662.36 | 535.69 | 414.02 |
Selling, General & Admin | 196.5 | 148.48 | 159.52 | 79.23 | 84.41 |
Other Operating Expenses | 369.78 | 320.52 | 256.49 | 238.26 | 215.22 |
Operating Expenses | 609.2 | 500.13 | 432.09 | 331.05 | 317.32 |
Operating Income | 332.54 | 173.07 | 230.27 | 204.64 | 96.7 |
Interest Expense | -10.25 | -4.07 | -5.01 | -5.21 | -11.41 |
Interest & Investment Income | 6.09 | 3.6 | 9.68 | 8.98 | 7.82 |
Currency Exchange Gain (Loss) | 2.45 | 4.45 | -4.42 | -1.21 | 8.63 |
Other Non Operating Income (Expenses) | -2.42 | 0.31 | 0.05 | -0.77 | -0.85 |
EBT Excluding Unusual Items | 328.4 | 177.37 | 230.57 | 206.43 | 100.89 |
Gain (Loss) on Sale of Investments | - | -0 | -0.41 | 2.73 | 2.19 |
Gain (Loss) on Sale of Assets | 0.02 | 22.75 | - | -0.4 | 53.39 |
Asset Writedown | - | - | - | -0.04 | -0.38 |
Other Unusual Items | - | 0.67 | -25.11 | 0.39 | - |
Pretax Income | 328.43 | 200.78 | 205.05 | 209.11 | 156.1 |
Income Tax Expense | 92.93 | 45.59 | 54.15 | 61.65 | 28.86 |
Net Income | 235.5 | 155.19 | 150.9 | 147.46 | 127.23 |
Net Income to Common | 235.5 | 155.19 | 150.9 | 147.46 | 127.23 |
Net Income Growth | 51.75% | 2.84% | 2.33% | 15.90% | 814.56% |
Shares Outstanding (Basic) | 15 | 15 | 13 | 11 | 11 |
Shares Outstanding (Diluted) | 15 | 15 | 13 | 11 | 11 |
Shares Change (YoY) | 0.53% | 16.33% | 17.09% | - | - |
EPS (Basic) | 15.22 | 10.08 | 11.40 | 13.05 | 11.26 |
EPS (Diluted) | 15.22 | 10.08 | 11.40 | 13.05 | 11.26 |
EPS Growth | 50.98% | -11.61% | -12.61% | 15.90% | 814.59% |
Free Cash Flow | -131.12 | -292.48 | -263.08 | 6.56 | 64.41 |
Free Cash Flow Per Share | -8.47 | -19.00 | -19.88 | 0.58 | 5.70 |
Dividend Per Share | - | - | - | 4.425 | - |
Gross Margin | 42.93% | 42.68% | 48.99% | 40.29% | 34.24% |
Operating Margin | 15.16% | 10.97% | 17.03% | 15.39% | 8.00% |
Profit Margin | 10.73% | 9.84% | 11.16% | 11.09% | 10.52% |
Free Cash Flow Margin | -5.98% | -18.54% | -19.46% | 0.49% | 5.33% |
EBITDA | 373.86 | 202.71 | 245.77 | 217.51 | 113.86 |
EBITDA Margin | 17.04% | 12.85% | 18.18% | 16.36% | 9.42% |
D&A For EBITDA | 41.32 | 29.64 | 15.5 | 12.87 | 17.16 |
EBIT | 332.54 | 173.07 | 230.27 | 204.64 | 96.7 |
EBIT Margin | 15.16% | 10.97% | 17.03% | 15.39% | 8.00% |
Effective Tax Rate | 28.29% | 22.71% | 26.41% | 29.48% | 18.49% |
Revenue as Reported | 2,222 | 1,609 | 1,363 | 1,359 | 1,294 |
Advertising Expenses | 2.13 | 0.56 | 0.8 | 1.79 | 0.55 |
Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.